Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.16% first-year return on $191k initial cash invested.
-16.16%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$3,900
Rent
-$2,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,900 income − $6,473 expenses = $2,573 out of pocket
Investment Breakdown
|
Purchase Price
$824k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,241
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,900
Total Expenses
$6,473
Mortgage P&I
104%
$4,037
Property Taxes
7%
$266
Home Insurance
8%
$298
HOA
0%
$0
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$975